[MAYBULK] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.4%
YoY- 0.06%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 232,433 235,753 255,724 253,970 253,807 258,116 246,744 -3.91%
PBT -68,755 -28,021 18,333 54,202 65,437 59,437 45,506 -
Tax -944 -909 -873 -763 -990 -1,101 -1,068 -7.91%
NP -69,699 -28,930 17,460 53,439 64,447 58,336 44,438 -
-
NP to SH -68,625 -33,620 12,153 47,816 59,327 58,547 44,532 -
-
Tax Rate - - 4.76% 1.41% 1.51% 1.85% 2.35% -
Total Cost 302,132 264,683 238,264 200,531 189,360 199,780 202,306 30.75%
-
Net Worth 2,009,200 2,020,299 1,952,499 1,806,599 1,822,499 1,876,956 1,858,700 5.34%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,000 10,000 10,000 30,000 30,000 30,000 30,000 -52.02%
Div Payout % 0.00% 0.00% 82.28% 62.74% 50.57% 51.24% 67.37% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,009,200 2,020,299 1,952,499 1,806,599 1,822,499 1,876,956 1,858,700 5.34%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -29.99% -12.27% 6.83% 21.04% 25.39% 22.60% 18.01% -
ROE -3.42% -1.66% 0.62% 2.65% 3.26% 3.12% 2.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.24 23.58 25.57 25.40 25.38 25.78 24.67 -3.91%
EPS -6.86 -3.36 1.22 4.78 5.93 5.85 4.45 -
DPS 1.00 1.00 1.00 3.00 3.00 3.00 3.00 -52.02%
NAPS 2.0092 2.0203 1.9525 1.8066 1.8225 1.875 1.8587 5.34%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.39 23.72 25.73 25.56 25.54 25.97 24.83 -3.91%
EPS -6.91 -3.38 1.22 4.81 5.97 5.89 4.48 -
DPS 1.01 1.01 1.01 3.02 3.02 3.02 3.02 -51.91%
NAPS 2.0218 2.0329 1.9647 1.8179 1.8339 1.8887 1.8703 5.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.02 1.21 1.21 1.66 1.77 2.05 1.77 -
P/RPS 4.39 5.13 4.73 6.54 6.97 7.95 7.17 -27.96%
P/EPS -14.86 -35.99 99.56 34.72 29.83 35.05 39.75 -
EY -6.73 -2.78 1.00 2.88 3.35 2.85 2.52 -
DY 0.98 0.83 0.83 1.81 1.69 1.46 1.69 -30.53%
P/NAPS 0.51 0.60 0.62 0.92 0.97 1.09 0.95 -34.02%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 24/02/15 26/11/14 22/08/14 28/05/14 27/02/14 -
Price 0.795 1.06 1.38 1.40 1.77 1.75 2.10 -
P/RPS 3.42 4.50 5.40 5.51 6.97 6.79 8.51 -45.63%
P/EPS -11.58 -31.53 113.55 29.28 29.83 29.92 47.16 -
EY -8.63 -3.17 0.88 3.42 3.35 3.34 2.12 -
DY 1.26 0.94 0.72 2.14 1.69 1.71 1.43 -8.11%
P/NAPS 0.40 0.52 0.71 0.77 0.97 0.93 1.13 -50.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment